| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 69.0 | 76.9 | 94.0 | 95.1 | 506.5 | 283.5 | 32.5 | 31.3 | 81.4 | 68.0 | 59.6 | 41.3 | 52.1 | 31.8 | 38.1 | 28.6 | 31.7 | 44.4 |
| Restricted Cash | 3.0 | 2.8 | - | - | 20.2 | 26.7 | 32.4 | 51.7 | 44.9 | 17.1 | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 69.0 | 76.9 | 94.0 | 95.1 | 506.5 | 283.5 | 32.5 | 31.3 | 81.4 | 68.0 | 59.6 | 41.3 | 52.1 | 31.8 | 38.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 593.5 | 376.0 | 390.0 | 416.4 | 365.6 | 362.7 | 431.0 | 445.5 | 389.9 | 356.3 | 314.1 | 269.0 | 250.5 | 246.6 | 275.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 41.0 | 35.9 | 25.1 | 20.7 | 9.0 | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 3,081.1 | 3,079.9 | 3,049.7 | 3,023.9 | 2,986.9 | 3,011.7 | 2,963.8 | 2,910.8 | 2,752.1 | 2,493.6 | 2,437.4 | 2,220.9 | 2,106.9 | 1,993.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 58.7 | 67.5 | 64.4 | 79.3 | 64.1 | 85.9 | 99.2 | 93.0 | 92.6 | 79.6 | 77.5 | 58.2 | 47.3 | 50.1 | 73.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,649.3 | 1,711.2 | 1,725.5 | 1,933.1 | 2,626.0 | 1,933.1 | 2,408.3 | 2,397.2 | 2,181.5 | 1,935.5 | 1,855.8 | 1,462.8 | 1,485.5 | 1,317.5 | 798.3 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.4 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.1 | 0.7 | 0.7 | 0.9 | 0.9 | 0.8 | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,650.6 | 1,712.8 | 1,781.4 | 1,977.9 | 2,644.5 | 1,959.7 | 2,432.8 | 2,732.6 | 2,210.5 | 2,173.5 | 1,873.0 | 1,479.6 | 1,507.7 | 1,263.6 | 798.3 | - | ||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 80.2 | 69.0 | 183.9 | 67.9 | 64.8 | 76.9 | 70.6 | 46.3 | 126.5 | 94.0 | 141.0 | 48.7 | 110.9 | 95.1 | 91.6 | |||||||||||||||||||||||||
| - |
| 28.6 |
| 31.7 |
| 44.4 |
| 200.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 53.1 | 44.5 | 44.5 | 43.5 | 45.2 | 32.1 | 40.7 | 57.8 | 45.3 | 32.2 | 28.2 | 36.8 | 49.2 | 24.8 | 36.4 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 36.7 | 14.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 718.5 | 500.2 | 528.5 | 555.0 | 943.9 | 711.3 | 541.7 | 601.8 | 579.7 | 697.7 | 438.3 | 377.4 | 384.3 | 337.2 | 422.1 | 279.6 | - | - |
| 1,706.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,196.9 | 1,180.3 | 1,105.4 | 1,021.8 | 949.1 | 889.5 | 819.0 | 752.2 | 674.0 | 596.3 | 521.0 | 448.8 | 379.1 | 306.4 | 195.1 | - | - | - |
| Property,Plant & Equipment Net | 1,884.2 | 1,899.7 | 1,944.3 | 2,002.0 | 2,037.8 | 2,122.2 | 2,144.7 | 2,158.6 | 2,078.1 | 1,897.2 | 1,916.4 | 1,772.2 | 1,727.8 | 1,687.2 | 1,511.3 | 998.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 756.0 | 756.0 | 755.2 | 755.2 | 755.2 | 755.3 | 776.4 | 776.4 | 779.0 | 615.4 | 615.4 | 493.9 | 490.2 | 490.3 | 218.8 | 40.1 | - | - |
| Intangible Assets | 117.3 | 126.6 | 135.9 | 147.7 | 166.1 | 187.7 | 210.1 | 232.4 | 255.3 | 203.9 | 224.1 | 155.3 | 163.4 | 178.3 | 87.8 | 17.6 | - | - |
| Operating Lease Right Of Use Assets | 72.3 | 95.3 | 102.2 | 91.0 | 112.2 | 124.7 | 121.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 9.4 | 9.5 | 8.6 | 8.0 | 0.0 | 36.6 | 36.3 | 29.9 | 26.3 | 30.0 | 7.4 | 5.9 | 4.8 | 2.5 | 0.9 | 0.0 | - | - |
| Other Non-Current Assets | 106.5 | 99.4 | 85.8 | 89.3 | 71.0 | 79.2 | 83.2 | 65.9 | 72.3 | 64.5 | 64.3 | 102.5 | 83.5 | 80.9 | 56.6 | 49.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,843.6 | 3,632.1 | 3,696.4 | 3,760.4 | 4,537.4 | 4,460.1 | 4,317.5 | 4,258.1 | 4,226.9 | 3,749.4 | 3,462.2 | 3,002.2 | 2,889.4 | 2,839.2 | 2,412.4 | 1,447.8 | - | - |
| 51.9 |
| - |
| - |
| Short Term Debt | 1.4 | 1.6 | 55.9 | 44.7 | 18.6 | 26.6 | 24.5 | 335.4 | 28.9 | 238.1 | 17.1 | 16.8 | 22.2 | (53.9) | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 17.2 | 25.3 | 24.6 | 22.6 | 28.3 | 29.1 | 26.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 197.5 | 177.8 | 228.1 | 237.4 | 200.7 | 202.4 | 191.6 | 204.2 | 176.3 | 131.1 | 135.5 | 140.6 | 115.0 | 116.6 | 118.5 | 80.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 356.9 | 340.2 | 437.5 | 437.2 | 378.8 | 411.3 | 395.9 | 705.2 | 369.6 | 504.1 | 278.6 | 254.1 | 223.1 | 259.9 | 267.3 | 177.4 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 57.6 | 73.6 | 82.1 | 73.8 | 89.9 | 101.4 | 97.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 99.7 | 78.2 | 77.4 | 75.8 | 80.8 | 30.7 | 19.3 | 13.7 | 8.8 | 0.0 | 11.5 | 10.1 | 14.7 | 15.7 | 55.3 | 7.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 176.1 | 95.4 | 83.6 | 75.3 | 87.1 | 115.6 | 88.5 | 82.5 | 96.7 | 88.7 | 87.7 | 87.4 | 65.0 | 82.0 | 46.9 | 33.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,339.5 | 2,298.7 | 2,406.1 | 2,595.3 | 3,562.4 | 3,548.0 | 3,321.5 | 3,218.2 | 3,028.0 | 2,774.5 | 2,455.4 | 1,956.2 | 1,865.4 | 1,791.9 | 1,372.9 | 782.7 | - | - |
| - |
| - |
| Additional Paid In Capital | 1,319.1 | 1,315.3 | 1,299.2 | 1,291.4 | 1,276.2 | 1,262.3 | 1,230.9 | 1,210.9 | 1,190.9 | 892.0 | 879.6 | 866.1 | 848.0 | 832.2 | 718.5 | - | - | - |
| Retained Earnings | 294.3 | 39.9 | 103.1 | (4.2) | (176.0) | (222.9) | (119.8) | (52.9) | 31.5 | 112.8 | 158.8 | 206.3 | 232.6 | 264.7 | 428.5 | 365.9 | - | - |
| Accumulated Other Comprehensive Income | (18.0) | (21.6) | (16.6) | (16.9) | (20.2) | (22.6) | (20.3) | (23.6) | (24.4) | (30.8) | (32.4) | (27.5) | (4.4) | 2.7 | 10.1 | 5.5 | - | - |
| Treasury Stock | 91.0 | 0.0 | 95.2 | 105.1 | 105.1 | 104.9 | 95.2 | 95.2 | 0.0 | - | - | 0.0 | 53.6 | 53.6 | 139.0 | 58.9 | - | - |
| Minority Interest | (1.7) | (1.5) | (1.5) | (1.3) | (1.2) | (1.0) | (0.8) | (0.6) | (0.3) | (0.1) | 0.1 | 0.3 | 0.5 | 0.5 | 20.6 | 0.5 | - | - |
| Total Stockholders Equity | 1,505.8 | 1,334.9 | 1,291.8 | 1,166.4 | 976.2 | 913.1 | 996.8 | 1,040.5 | 1,199.2 | 975.1 | 1,006.7 | 1,045.7 | 1,023.5 | 1,046.8 | 1,018.9 | 664.6 | 579.6 | 529.3 |
| Total Equity | 1,504.1 | 1,333.4 | 1,290.3 | 1,165.1 | 975.0 | 912.1 | 996.0 | 1,039.9 | 1,198.9 | 975.0 | 1,006.8 | 1,046.0 | 1,024.0 | 1,047.3 | 1,039.5 | 665.1 | 579.6 | 529.3 |
| - |
| - |
| Net debt | 1,581.6 | 1,635.9 | 1,687.4 | 1,882.8 | 2,138.0 | 1,676.2 | 2,400.4 | 2,701.3 | 2,129.1 | 2,105.5 | 1,813.3 | 1,438.2 | 1,455.6 | 1,231.9 | 760.2 | - | - | - |
| Working Capital | 361.6 | 160.0 | 91.0 | 117.8 | 565.1 | 300.0 | 145.8 | (103.5) | 210.1 | 193.6 | 159.7 | 123.3 | 161.2 | 77.3 | 154.8 | 102.2 | - | - |
| Book Value | 1,505.8 | 1,334.9 | 1,291.8 | 1,166.4 | 976.2 | 913.1 | 996.8 | 1,040.5 | 1,199.2 | 975.1 | 1,006.7 | 1,045.7 | 1,023.5 | 1,046.8 | 1,018.9 | 664.6 | 579.6 | 529.3 |
| Tangible Book Value | 632.4 | 452.4 | 400.7 | 263.5 | 54.9 | (29.9) | 10.4 | 31.8 | 165.0 | 155.7 | 167.2 | 396.5 | 369.9 | 378.2 | 712.3 | 606.9 | - | - |
| 587.9 |
| 598.5 |
| 506.5 |
| 537.1 |
| 483.0 |
| 289.4 |
| 283.5 |
| 53.7 |
| 75.7 |
| 32.4 |
| 32.5 |
| 54.0 |
| 21.6 |
| 67.7 |
| 31.3 |
| 66.0 |
| 65.5 |
| 49.2 |
| 81.4 |
| 51.5 |
| 65.9 |
| 434.6 |
| 68.0 |
| 30.1 |
| 38.9 |
| Restricted Cash | 0.0 | 3.0 | 0.0 | 0.0 | 3.7 | 2.8 | - | 6.2 | - | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 21.1 | 23.8 | - | 30.2 | 29.9 | 29.3 | - | 27.2 | 28.3 | 27.9 | - | 33.5 | 56.3 | 53.7 | - | 54.9 | 58.7 | 56.9 | - | 12.5 | 17.4 | 16.8 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 80.2 | 69.0 | 183.9 | 67.9 | 64.8 | 76.9 | 70.6 | 46.3 | 126.5 | 94.0 | 141.0 | 48.7 | 110.9 | 95.1 | 91.6 | 587.9 | 598.5 | 506.5 | 537.1 | 483.0 | 289.4 | 283.5 | 53.7 | 75.7 | 32.4 | 32.5 | 54.0 | 21.6 | 67.7 | 31.3 | 66.0 | 65.5 | 49.2 | 81.4 | 51.5 | 65.9 | 434.6 | 68.0 | 30.1 | 38.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 573.4 | 593.5 | 452.9 | 389.7 | 384.2 | 376.0 | 367.5 | 384.1 | 356.7 | 390.0 | 356.5 | 351.0 | 349.3 | 416.4 | 383.7 | 371.9 | 358.6 | 365.6 | 327.7 | 313.8 | 346.8 | 362.7 | 380.1 | 361.0 | 375.5 | 431.0 | 378.0 | 394.7 | 423.6 | 445.5 | 403.6 | 377.8 | 384.6 | 389.9 | 386.9 | 342.4 | 307.5 | 356.3 | 341.5 | 297.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | 36.4 | 32.5 | - | 25.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 45.3 | 53.1 | 48.5 | 46.5 | 50.7 | 44.5 | 46.4 | 53.8 | 48.3 | 44.5 | 41.1 | 52.3 | 41.0 | 43.5 | 40.4 | 35.3 | 35.0 | 45.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 698.9 | 718.5 | 685.3 | 504.1 | 503.4 | 500.2 | 484.5 | 490.4 | 531.5 | 528.5 | 538.7 | 452.0 | 501.2 | 555.0 | 515.7 | 1,023.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,870.5 | 1,884.2 | 1,884.7 | 1,823.9 | 1,900.5 | 1,899.7 | 1,910.6 | 1,919.5 | 1,899.7 | 1,944.3 | 1,951.5 | 1,963.9 | 1,972.9 | 2,002.0 | 2,012.7 | 2,007.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 756.0 | 756.0 | 756.0 | 756.0 | 756.0 | 756.0 | 756.0 | 756.0 | 756.0 | 755.2 | 755.2 | 755.2 | 755.2 | 755.2 | 755.2 | 755.2 | 755.2 | 755.2 | ||||||||||||||||||||||
| Intangible Assets | 115.4 | 117.3 | 119.6 | 122.0 | 124.3 | 126.6 | 128.9 | 131.2 | 133.5 | 135.9 | 138.3 | 141.0 | 144.2 | 147.7 | 151.3 | 155.0 | 158.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 67.3 | 72.3 | 73.7 | 85.0 | 90.5 | 95.3 | 96.7 | 95.4 | 97.3 | 102.2 | 106.6 | 109.0 | 85.3 | 91.0 | 95.1 | 106.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 9.4 | 9.4 | 9.5 | 9.5 | 9.5 | 9.5 | 8.6 | 8.6 | 8.6 | 8.6 | 8.0 | 8.0 | 8.0 | 8.0 | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 106.4 | 106.5 | 110.4 | 106.5 | 99.5 | 99.4 | 100.3 | 95.5 | 87.2 | 85.8 | 90.3 | 92.3 | 90.7 | 89.3 | 84.3 | 80.0 | 73.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,812.2 | 3,843.6 | 3,809.3 | 3,661.4 | 3,632.5 | 3,632.1 | 3,633.3 | 3,644.0 | 3,684.5 | 3,696.4 | 3,724.4 | 3,671.9 | 3,702.0 | 3,760.4 | 3,704.5 | 4,555.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 59.1 | 58.7 | 68.7 | 70.0 | 65.0 | 67.5 | 64.5 | 76.3 | 67.8 | 64.4 | 66.8 | 73.1 | 78.9 | 79.3 | 71.4 | 79.6 | 80.3 | 64.1 | 67.4 | 75.3 | 84.5 | 85.9 | 92.0 | 86.2 | 92.9 | 99.2 | 96.3 | 91.3 | 93.5 | 93.0 | 82.3 | 90.3 | 84.3 | 92.6 | 91.6 | 98.0 | 84.9 | 79.6 | 81.9 | 92.6 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 16.1 | 17.2 | 17.8 | 22.8 | 24.4 | 25.3 | 25.4 | 24.6 | 24.3 | 24.6 | 24.5 | 23.8 | 20.7 | 22.6 | 23.9 | 28.1 | ||||||||||||||||||||||||
| Accrued Expenses | 214.2 | 197.5 | 235.5 | 178.6 | 188.0 | 177.8 | 210.3 | 198.6 | 196.3 | 228.1 | 200.2 | 174.8 | 182.8 | 237.4 | 218.6 | 196.9 | 193.7 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 398.3 | 356.9 | 422.6 | 561.0 | 388.8 | 340.2 | 441.6 | 388.9 | 420.9 | 437.5 | 433.3 | 347.2 | 396.1 | 437.2 | 427.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,588.9 | 1,649.3 | 1,552.6 | 1,475.4 | 1,658.1 | 1,711.2 | 1,638.7 | 1,739.2 | 1,717.0 | 1,725.5 | 1,789.3 | 1,845.6 | 1,884.0 | 1,933.1 | 1,961.4 | 2,574.1 | 2,626.5 | 2,626.0 | 2,629.0 | 2,632.3 | 2,495.0 | 2,561.9 | 2,343.3 | 2,371.6 | 2,370.9 | 2,408.3 | 2,355.7 | 2,354.5 | 2,433.4 | 2,397.2 | 2,363.3 | 2,289.4 | 2,240.1 | 2,181.5 | 2,157.9 | 2,107.2 | 2,089.5 | 1,935.5 | 1,894.0 | 1,869.3 |
| Operating Lease Liabilities Non-Current | 53.5 | 57.6 | 58.6 | 65.4 | 69.5 | 73.6 | 75.2 | 74.9 | 77.4 | 82.1 | 86.8 | 90.1 | 69.7 | 73.8 | 77.0 | 83.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 99.7 | 99.7 | 87.5 | 78.2 | 78.2 | 78.2 | 72.6 | 72.6 | 74.9 | 77.4 | 75.8 | 75.8 | 75.8 | 75.8 | 45.1 | 80.8 | 80.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 176.2 | 176.1 | 168.0 | 100.0 | 96.3 | 95.4 | 90.6 | 87.9 | 85.6 | 83.6 | 79.8 | 79.8 | 76.2 | 74.0 | 81.6 | 77.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,316.7 | 2,339.5 | 2,289.3 | 2,280.0 | 2,290.9 | 2,298.7 | 2,318.8 | 2,363.5 | 2,375.9 | 2,406.1 | 2,465.8 | 2,439.5 | 2,502.9 | 2,595.3 | 2,593.9 | 3,485.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 0.8 | 0.8 |
| Additional Paid In Capital | 1,321.1 | 1,319.1 | 1,315.0 | 1,309.3 | 1,302.9 | 1,315.3 | 1,303.2 | 1,299.6 | 1,298.0 | 1,299.2 | 1,296.0 | 1,292.8 | 1,289.4 | 1,291.4 | 1,288.1 | 1,284.9 | ||||||||||||||||||||||||
| Retained Earnings | 332.6 | 294.3 | 262.5 | 88.5 | 59.4 | 39.9 | 24.4 | (1.9) | 125.8 | 103.1 | 77.9 | 53.3 | 23.8 | (4.2) | (45.8) | (84.1) | (137.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (16.7) | (18.0) | (15.6) | (16.3) | (20.7) | (21.6) | (12.9) | (17.0) | (19.8) | (16.6) | (20.1) | (18.6) | (18.9) | (16.9) | (26.6) | |||||||||||||||||||||||||
| Treasury Stock | 141.1 | 91.0 | 41.6 | - | - | 0.0 | - | - | 95.2 | 95.2 | 95.2 | 95.2 | 95.2 | 105.1 | 105.1 | 105.1 | 105.1 | 105.1 | ||||||||||||||||||||||
| Minority Interest | (1.7) | (1.7) | (1.6) | (1.6) | (1.6) | (1.5) | (1.6) | (1.5) | (1.5) | (1.5) | (1.4) | (1.3) | (1.3) | (1.3) | (1.3) | (1.3) | (1.3) | |||||||||||||||||||||||
| Total Stockholders Equity | 1,497.2 | 1,505.8 | 1,521.6 | 1,383.0 | 1,343.1 | 1,334.9 | 1,316.1 | 1,282.1 | 1,310.1 | 1,291.8 | 1,259.9 | 1,233.7 | 1,200.4 | 1,166.4 | 1,111.9 | 1,071.1 | ||||||||||||||||||||||||
| Total Equity | 1,495.6 | 1,504.1 | 1,520.0 | 1,381.4 | 1,341.5 | 1,333.4 | 1,314.5 | 1,280.5 | 1,308.6 | 1,290.3 | 1,258.5 | 1,232.4 | 1,199.0 | 1,165.1 | 1,110.6 | 1,069.8 | 1,020.8 | 975.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,588.9 | 1,649.3 | 1,552.6 | 1,475.4 | 1,658.1 | 1,711.2 | 1,638.7 | 1,739.2 | 1,717.0 | 1,725.5 | 1,789.3 | 1,845.6 | 1,884.0 | 1,933.1 | 1,961.4 | 2,574.1 | 2,626.5 | 2,626.0 | 2,629.0 | 2,632.3 | 2,495.0 | 2,561.9 | 2,343.3 | 2,371.6 | 2,370.9 | 2,408.3 | 2,355.7 | 2,354.5 | 2,433.4 | 2,397.2 | 2,363.3 | 2,289.4 | 2,240.1 | 2,181.5 | 2,157.9 | 2,107.2 | 2,089.5 | 1,935.5 | 1,894.0 | 1,869.3 |
| Net debt | 1,508.7 | 1,580.3 | 1,368.7 | 1,407.5 | 1,593.3 | 1,634.3 | 1,568.1 | 1,692.9 | 1,590.6 | 1,631.5 | 1,648.3 | 1,796.9 | 1,773.0 | 1,838.1 | 1,869.8 | 1,986.2 | 2,028.0 | 2,119.5 | ||||||||||||||||||||||
| Working Capital | 300.5 | 361.6 | 262.7 | (57.0) | 114.6 | 160.0 | 42.9 | 101.6 | 110.6 | 91.0 | 105.3 | 104.8 | 105.2 | 117.8 | 88.3 | 634.2 | 614.4 | 565.1 | ||||||||||||||||||||||
| Book Value | 1,497.2 | 1,505.8 | 1,521.6 | 1,383.0 | 1,343.1 | 1,334.9 | 1,316.1 | 1,282.1 | 1,310.1 | 1,291.8 | 1,259.9 | 1,233.7 | 1,200.4 | 1,166.4 | 1,111.9 | 1,071.1 | 1,022.1 | 976.2 | ||||||||||||||||||||||
| Tangible Book Value | 625.8 | 632.4 | 645.9 | 505.0 | 462.8 | 452.4 | 431.2 | 394.8 | 420.5 | 400.7 | 366.5 | 337.6 | 300.9 | 263.5 | 205.4 | 160.9 | 108.2 | |||||||||||||||||||||||
| 31.7 |
| 35.4 |
| 29.1 |
| 32.1 |
| 33.4 |
| 39.1 |
| 36.1 |
| 40.7 |
| 43.9 |
| 46.3 |
| 43.5 |
| 57.8 |
| 37.6 |
| 35.8 |
| 31.2 |
| 45.3 |
| 36.1 |
| 42.5 |
| 29.0 |
| 32.2 |
| 33.4 |
| 29.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,022.8 |
| 943.9 |
| 933.0 |
| 868.6 |
| 701.0 |
| 711.3 |
| 500.1 |
| 510.3 |
| 476.5 |
| 547.8 |
| 517.6 |
| 532.9 |
| 604.6 |
| 601.8 |
| 571.6 |
| 547.1 |
| 536.2 |
| 579.7 |
| 730.5 |
| 707.1 |
| 1,025.5 |
| 697.7 |
| 507.7 |
| 437.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,017.3 |
| 2,037.8 |
| 2,055.4 |
| 2,074.4 |
| 2,114.1 |
| 2,122.2 |
| 2,126.4 |
| 2,130.1 |
| 2,142.5 |
| 2,144.7 |
| 2,155.5 |
| 2,148.2 |
| 2,150.6 |
| 2,158.6 |
| 2,148.0 |
| 2,124.6 |
| 2,102.0 |
| 2,078.1 |
| 2,056.0 |
| 2,049.6 |
| 1,909.7 |
| 1,897.2 |
| 1,908.1 |
| 1,913.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 755.2 |
| 755.2 |
| 755.2 |
| 755.3 |
| 776.4 |
| 776.3 |
| 776.3 |
| 776.4 |
| 776.3 |
| 776.4 |
| 776.4 |
| 776.4 |
| 776.4 |
| 776.4 |
| 776.4 |
| 779.0 |
| 782.0 |
| 787.8 |
| 615.5 |
| 615.4 |
| 615.5 |
| 615.4 |
| 166.1 |
| 172.8 |
| 177.5 |
| 182.5 |
| 187.7 |
| 193.3 |
| 198.8 |
| 204.4 |
| 210.1 |
| 215.6 |
| 221.2 |
| 226.8 |
| 232.4 |
| 237.9 |
| 243.5 |
| 249.3 |
| 255.3 |
| 261.8 |
| 268.3 |
| 198.8 |
| 203.9 |
| 209.0 |
| 214.0 |
| 105.6 |
| 112.2 |
| 118.1 |
| 120.2 |
| 125.3 |
| 124.7 |
| 121.8 |
| 123.4 |
| 123.5 |
| 121.5 |
| 125.7 |
| 132.0 |
| 133.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.6 |
| 36.6 |
| 36.6 |
| 36.6 |
| 36.3 |
| 36.3 |
| 36.3 |
| 36.3 |
| 29.9 |
| 29.9 |
| 29.9 |
| 29.9 |
| 26.3 |
| 26.3 |
| 26.3 |
| 26.3 |
| 31.8 |
| 32.3 |
| 30.0 |
| 30.0 |
| 24.2 |
| 24.2 |
| 71.0 |
| 81.1 |
| 74.6 |
| 76.3 |
| 79.2 |
| 74.2 |
| 74.2 |
| 76.9 |
| 83.2 |
| 71.7 |
| 70.3 |
| 61.8 |
| 65.9 |
| 65.8 |
| 67.1 |
| 70.8 |
| 72.3 |
| 70.5 |
| 66.9 |
| 63.0 |
| 64.5 |
| 64.9 |
| 70.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,608.9 |
| 4,537.4 |
| 4,588.8 |
| 4,563.6 |
| 4,427.4 |
| 4,460.1 |
| 4,247.8 |
| 4,242.7 |
| 4,187.8 |
| 4,317.5 |
| 4,282.9 |
| 4,308.1 |
| 4,384.1 |
| 4,258.1 |
| 4,242.3 |
| 4,206.6 |
| 4,193.3 |
| 4,226.9 |
| 4,369.3 |
| 4,293.8 |
| 4,167.0 |
| 3,749.4 |
| 3,742.4 |
| 3,600.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.0 |
| 28.3 |
| 29.0 |
| 28.1 |
| 28.2 |
| 29.1 |
| 27.9 |
| 27.0 |
| 27.0 |
| 26.2 |
| 28.8 |
| 32.1 |
| 35.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 200.7 |
| 216.4 |
| 189.8 |
| 195.8 |
| 202.4 |
| 212.1 |
| 186.3 |
| 178.8 |
| 191.6 |
| 202.4 |
| 189.1 |
| 189.2 |
| 204.2 |
| 197.5 |
| 189.3 |
| 181.1 |
| 176.3 |
| 174.3 |
| 153.9 |
| 119.9 |
| 131.1 |
| 144.4 |
| 128.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 389.2 |
| 408.4 |
| 378.8 |
| 420.6 |
| 385.7 |
| 423.1 |
| 411.3 |
| 421.9 |
| 400.9 |
| 385.3 |
| 395.9 |
| 408.6 |
| 409.7 |
| 708.8 |
| 705.2 |
| 673.5 |
| 373.8 |
| 348.6 |
| 369.6 |
| 574.8 |
| 570.6 |
| 511.2 |
| 504.1 |
| 288.9 |
| 288.9 |
| 83.4 |
| 89.9 |
| 95.4 |
| 98.5 |
| 103.5 |
| 101.4 |
| 96.7 |
| 99.3 |
| 99.3 |
| 97.3 |
| 99.3 |
| 102.8 |
| 102.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.8 |
| 30.7 |
| 30.7 |
| 30.7 |
| 30.7 |
| 19.3 |
| 19.3 |
| 19.3 |
| 19.3 |
| 13.7 |
| 13.7 |
| 13.7 |
| 13.7 |
| 8.8 |
| 8.8 |
| 8.8 |
| 8.8 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.5 |
| 87.1 |
| 95.8 |
| 117.3 |
| 114.5 |
| 115.6 |
| 121.5 |
| 104.6 |
| 82.6 |
| 88.5 |
| 88.2 |
| 81.8 |
| 79.7 |
| 82.5 |
| 89.2 |
| 89.9 |
| 92.3 |
| 96.7 |
| 92.8 |
| 98.7 |
| 89.3 |
| 88.7 |
| 92.1 |
| 92.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,588.0 |
| 3,562.4 |
| 3,571.1 |
| 3,578.5 |
| 3,487.3 |
| 3,548.0 |
| 3,315.6 |
| 3,298.4 |
| 3,230.4 |
| 3,321.5 |
| 3,275.9 |
| 3,286.6 |
| 3,357.2 |
| 3,218.2 |
| 3,161.9 |
| 3,113.6 |
| 3,054.7 |
| 3,028.0 |
| 3,155.2 |
| 3,067.1 |
| 2,921.4 |
| 2,774.5 |
| 2,776.0 |
| 2,632.9 |
| 1,281.3 |
| 1,276.2 |
| 1,272.7 |
| 1,272.0 |
| 1,268.0 |
| 1,262.3 |
| 1,257.2 |
| 1,252.0 |
| 1,247.1 |
| 1,230.9 |
| 1,225.3 |
| 1,220.2 |
| 1,213.9 |
| 1,210.9 |
| 1,205.0 |
| 1,198.9 |
| 1,192.8 |
| 1,190.9 |
| 1,185.6 |
| 1,180.0 |
| 1,173.5 |
| 892.0 |
| 889.0 |
| 885.5 |
| (176.0) |
| (126.2) |
| (160.9) |
| (202.8) |
| (222.9) |
| (193.3) |
| (174.0) |
| (152.3) |
| (119.8) |
| (99.6) |
| (87.3) |
| (71.1) |
| (52.9) |
| (29.0) |
| (11.1) |
| 8.2 |
| 31.5 |
| 53.5 |
| 73.3 |
| 100.7 |
| 112.8 |
| 112.1 |
| 117.1 |
| (25.8) |
| (17.6) |
| (20.2) |
| (23.9) |
| (21.1) |
| (20.1) |
| (22.6) |
| (27.1) |
| (29.6) |
| (33.5) |
| (20.3) |
| (24.0) |
| (16.7) |
| (21.4) |
| (23.6) |
| (25.8) |
| (25.2) |
| (23.1) |
| (24.4) |
| (26.1) |
| (27.7) |
| (29.6) |
| (30.8) |
| (35.4) |
| (35.9) |
| 105.1 |
| 105.1 |
| 105.1 |
| 104.9 |
| 104.7 |
| 104.5 |
| 104.2 |
| 95.2 |
| 95.2 |
| 95.2 |
| 95.2 |
| 95.2 |
| 70.4 |
| 70.4 |
| 40.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.2) |
| (1.2) |
| (1.1) |
| (1.1) |
| (1.0) |
| (1.0) |
| (1.0) |
| (0.9) |
| (0.8) |
| (0.8) |
| (0.7) |
| (0.7) |
| (0.6) |
| (0.6) |
| (0.5) |
| (0.4) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.0) |
| 0.0 |
| 1,022.1 |
| 976.2 |
| 1,018.9 |
| 986.2 |
| 941.3 |
| 913.1 |
| 933.3 |
| 945.3 |
| 958.3 |
| 996.8 |
| 1,007.8 |
| 1,022.3 |
| 1,027.6 |
| 1,040.5 |
| 1,081.0 |
| 1,093.4 |
| 1,139.0 |
| 1,199.2 |
| 1,214.3 |
| 1,226.9 |
| 1,245.8 |
| 975.1 |
| 966.4 |
| 967.5 |
| 1,017.7 |
| 985.1 |
| 940.2 |
| 912.1 |
| 932.3 |
| 944.3 |
| 957.5 |
| 996.0 |
| 1,007.0 |
| 1,021.5 |
| 1,026.9 |
| 1,039.9 |
| 1,080.4 |
| 1,092.9 |
| 1,138.6 |
| 1,198.9 |
| 1,214.1 |
| 1,226.7 |
| 1,245.6 |
| 975.0 |
| 966.4 |
| 967.5 |
| 2,091.9 |
| 2,149.3 |
| 2,205.6 |
| 2,278.4 |
| 2,289.7 |
| 2,295.8 |
| 2,338.5 |
| 2,375.8 |
| 2,301.7 |
| 2,333.0 |
| 2,365.7 |
| 2,366.0 |
| 2,297.3 |
| 2,224.0 |
| 2,190.8 |
| 2,100.2 |
| 2,106.4 |
| 2,041.3 |
| 1,654.9 |
| 1,867.4 |
| 1,863.9 |
| 1,830.4 |
| 512.4 |
| 482.9 |
| 277.9 |
| 300.0 |
| 78.2 |
| 109.4 |
| 91.2 |
| 151.9 |
| 109.0 |
| 123.2 |
| (104.2) |
| (103.5) |
| (101.9) |
| 173.3 |
| 187.7 |
| 210.1 |
| 155.7 |
| 136.5 |
| 514.4 |
| 193.6 |
| 218.8 |
| 148.8 |
| 1,018.9 |
| 986.2 |
| 941.3 |
| 913.1 |
| 933.3 |
| 945.3 |
| 958.3 |
| 996.8 |
| 1,007.8 |
| 1,022.3 |
| 1,027.6 |
| 1,040.5 |
| 1,081.0 |
| 1,093.4 |
| 1,139.0 |
| 1,199.2 |
| 1,214.3 |
| 1,226.9 |
| 1,245.8 |
| 975.1 |
| 966.4 |
| 967.5 |
| 54.9 |
| 90.9 |
| 53.4 |
| 3.5 |
| (29.9) |
| (36.3) |
| (29.9) |
| (22.3) |
| 10.4 |
| 15.8 |
| 24.7 |
| 24.4 |
| 31.8 |
| 66.7 |
| 73.5 |
| 113.2 |
| 165.0 |
| 170.5 |
| 170.7 |
| 431.5 |
| 155.7 |
| 142.0 |
| 138.0 |